Financhill
Buy
58

HSII Quote, Financials, Valuation and Earnings

Last price:
$44.61
Seasonality move :
-0.61%
Day range:
$43.30 - $44.12
52-week range:
$30.20 - $49.02
Dividend yield:
1.36%
P/E ratio:
125.89x
P/S ratio:
0.82x
P/B ratio:
1.95x
Volume:
95.4K
Avg. volume:
122.1K
1-year change:
40.45%
Market cap:
$908.6M
Revenue:
$1.1B
EPS (TTM):
$0.35
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $629.4M $1B $1.1B $1B $1.1B
Revenue Growth (YoY) -13.26% 60.24% 7.45% -3.91% 7.16%
 
Cost of Revenues $454.8M $770.2M $808.1M $765.1M $834.6M
Gross Profit $174.6M $238.3M $275.5M $276.1M $281.1M
Gross Profit Margin 27.73% 23.63% 25.42% 26.52% 25.2%
 
R&D Expenses -- -- $20.4M $22.7M $23.1M
Selling, General & Admin $124.7M $130.7M $132.7M $156.5M $167M
Other Inc / (Exp) -$81.4M $3.7M -$2.4M -$5.5M -$57.7M
Operating Expenses $124.7M $136.2M $163.2M $193.5M $207.2M
Operating Income $49.8M $102.1M $112.3M $82.6M $73.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$31.4M $106M $115.2M $88.7M $30.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.3M $33.5M $35.8M $34.3M $21.9M
Net Income to Company -$37.7M $72.6M $79.5M $54.4M $8.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$37.7M $72.6M $79.5M $54.4M $8.7M
 
Basic EPS (Cont. Ops) -$1.95 $3.72 $4.02 $2.72 $0.43
Diluted EPS (Cont. Ops) -$1.95 $3.58 $3.86 $2.62 $0.41
Weighted Average Basic Share $19.3M $19.5M $19.8M $20M $20.3M
Weighted Average Diluted Share $19.3M $20.3M $20.6M $20.8M $21.2M
 
EBITDA $76.5M $121.6M $122.9M $101.1M $92.8M
EBIT $49.8M $102.1M $112.3M $82.6M $73.9M
 
Revenue (Reported) $629.4M $1B $1.1B $1B $1.1B
Operating Income (Reported) $49.8M $102.1M $112.3M $82.6M $73.9M
Operating Income (Adjusted) $49.8M $102.1M $112.3M $82.6M $73.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $194.7M $285.5M $242.1M $269.1M $287.4M
Revenue Growth (YoY) 11.37% 46.63% -15.21% 11.14% 6.82%
 
Cost of Revenues $142.8M $219.4M $181.7M $201.8M $219.5M
Gross Profit $51.9M $66.1M $60.4M $67.3M $67.9M
Gross Profit Margin 26.66% 23.15% 24.96% 24.99% 23.63%
 
R&D Expenses -- $4.4M $5.5M $5.7M $6.4M
Selling, General & Admin $28.4M $29.8M $34.3M $41.4M $41.4M
Other Inc / (Exp) -$779K -$2.5M $1.8M $2.6M -$2.6M
Operating Expenses $28.4M $35.9M $42.7M $51M $51.7M
Operating Income $23.5M $30.2M $17.8M $16.3M $16.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $22.8M $27.9M $22.8M $22.9M $17.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.9M $9.4M $7.2M $8.9M $4.3M
Net Income to Company $14.8M $18.5M $15.6M $14M $13.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $14.8M $18.5M $15.6M $14M $13.3M
 
Basic EPS (Cont. Ops) $0.77 $0.94 $0.78 $0.70 $0.65
Diluted EPS (Cont. Ops) $0.74 $0.90 $0.76 $0.67 $0.62
Weighted Average Basic Share $19.4M $19.6M $19.9M $20.1M $20.5M
Weighted Average Diluted Share $20.2M $20.5M $20.6M $21M $21.3M
 
EBITDA $29.5M $32.9M $21.6M $21.1M $21.1M
EBIT $23.5M $30.2M $17.8M $16.3M $16.2M
 
Revenue (Reported) $194.7M $285.5M $242.1M $269.1M $287.4M
Operating Income (Reported) $23.5M $30.2M $17.8M $16.3M $16.2M
Operating Income (Adjusted) $23.5M $30.2M $17.8M $16.3M $16.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $649.3M $1.1B $1B $1.1B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $475.7M $846.8M $770.4M $785.2M $852.3M
Gross Profit $173.6M $252.5M $269.8M $282.9M $281.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $4.4M $21.5M $22.9M $23.7M
Selling, General & Admin $118.4M $132.1M $137.2M $163.5M $167.1M
Other Inc / (Exp) -$77.8M $2M $1.9M -$4.8M -$62.9M
Operating Expenses $118.4M $143.7M $170M $201.8M $207.9M
Operating Income $55.1M $108.8M $99.8M $81.1M $73.9M
 
Net Interest Expenses $393K -- -- -- --
EBT. Incl. Unusual Items -$23M $111.1M $110.2M $88.8M $25.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.5M $34.9M $33.6M $35.9M $17.3M
Net Income to Company -$31.5M $76.2M $76.6M $52.9M $8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$31.5M $76.2M $76.6M $52.9M $8M
 
Basic EPS (Cont. Ops) -$1.62 $3.89 $3.86 $2.64 $0.40
Diluted EPS (Cont. Ops) -$1.66 $3.75 $3.75 $2.56 $0.35
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $39.2M $124.9M $111.7M $100.5M $92.8M
EBIT $8.8M $108.8M $99.8M $81.1M $73.9M
 
Revenue (Reported) $649.3M $1.1B $1B $1.1B $1.1B
Operating Income (Reported) $55.1M $108.8M $99.8M $81.1M $73.9M
Operating Income (Adjusted) $8.8M $108.8M $99.8M $81.1M $73.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $194.7M $285.5M $242.1M $269.1M $287.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $142.8M $219.4M $181.7M $201.8M $219.5M
Gross Profit $51.9M $66.1M $60.4M $67.3M $67.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $4.4M $5.5M $5.7M $6.4M
Selling, General & Admin $28.4M $29.8M $34.3M $41.4M $41.4M
Other Inc / (Exp) -$779K -$2.5M $1.8M $2.6M -$2.6M
Operating Expenses $28.4M $35.9M $42.7M $51M $51.7M
Operating Income $23.5M $30.2M $17.8M $16.3M $16.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $22.8M $27.9M $22.8M $22.9M $17.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.9M $9.4M $7.2M $8.9M $4.3M
Net Income to Company $14.8M $18.5M $15.6M $14M $13.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $14.8M $18.5M $15.6M $14M $13.3M
 
Basic EPS (Cont. Ops) $0.77 $0.94 $0.78 $0.70 $0.65
Diluted EPS (Cont. Ops) $0.74 $0.90 $0.76 $0.67 $0.62
Weighted Average Basic Share $19.4M $19.6M $19.9M $20.1M $20.5M
Weighted Average Diluted Share $20.2M $20.5M $20.6M $21M $21.3M
 
EBITDA $29.5M $32.9M $21.6M $21.1M $21.1M
EBIT $23.5M $30.2M $17.8M $16.3M $16.2M
 
Revenue (Reported) $194.7M $285.5M $242.1M $269.1M $287.4M
Operating Income (Reported) $23.5M $30.2M $17.8M $16.3M $16.2M
Operating Income (Adjusted) $23.5M $30.2M $17.8M $16.3M $16.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $316.5M $545.2M $355.4M $412.6M $515.6M
Short Term Investments $20M -- $266.2M $65.5M $47.9M
Accounts Receivable, Net $88.1M $133.8M $126.4M $133.1M $134.3M
Inventory -- -- -- -- --
Prepaid Expenses $19M $21.8M $24.1M $23.6M $28.7M
Other Current Assets $3.6M $4.5M $40.7M $47.9M $39.9M
Total Current Assets $472.7M $745.4M $823.8M $693.2M $773M
 
Property Plant And Equipment $116.2M $99.4M $101.7M $121.8M $135.2M
Long-Term Investments -- -- -- -- --
Goodwill $91.6M $138.5M $138.4M $202.3M $137.9M
Other Intangibles $1.1M $9.2M $6.3M $20.8M $12.5M
Other Long-Term Assets $24.4M $23.4M $25.8M $17.1M $25.5M
Total Assets $787.8M $1.1B $1.2B $1.1B $1.2B
 
Accounts Payable $8.8M $20.4M $14.6M $20.8M $25.1M
Accrued Expenses $217.9M $409M $451.2M $322.7M $353.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $29M $19.3M $19.6M $21.5M $17.7M
Other Current Liabilities $23.3M $24.6M $56M $21.8M $21.4M
Total Current Liabilities $318.2M $534.7M $588.5M $438.7M $483M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $520.2M $770.8M $765M $679.3M $741.4M
 
Common Stock $196K $196K $199K $201K $204K
Other Common Equity Adj $3.4M $1.7M -$4.2M $129K -$14M
Common Equity $267.6M $336M $410.6M $462.3M $452.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $267.6M $336M $410.6M $462.3M $452.8M
 
Total Liabilities and Equity $787.8M $1.1B $1.2B $1.1B $1.2B
Cash and Short Terms $336.5M $545.2M $621.6M $478.2M $563.5M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $184.1M $268M $204.7M $252.8M $211.9M
Short Term Investments -- -- -- -- $112.7M
Accounts Receivable, Net $128.4M $186.2M $160.1M $173M $182.1M
Inventory -- -- -- -- --
Prepaid Expenses $26.6M $30.7M $31.5M $31.4M $34M
Other Current Assets $3.9M $6.1M $9.3M $15M $7.5M
Total Current Assets $369.8M $535.6M $446.3M $512M $595.2M
 
Property Plant And Equipment $107.7M $96.5M $102.1M $125.5M $132.8M
Long-Term Investments -- -- -- -- --
Goodwill $91.5M $139M $197.7M $200.1M $139.4M
Other Intangibles $961K $8.5M $25.3M $18.3M $11.3M
Other Long-Term Assets $27.6M $23.4M $31.7M $16.7M $26.1M
Total Assets $680.6M $895.6M $891.5M $965.5M $1B
 
Accounts Payable $10.1M $16.4M $17M $19.8M $23.1M
Accrued Expenses $112.8M $179.7M $140.1M $133.7M $171.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $27.9M $19M $20.6M $20.4M $17.7M
Other Current Liabilities $20.1M $54M $33.3M $24.4M $64.9M
Total Current Liabilities $217.3M $339.7M $260.2M $251.9M $349.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $402M $544.8M $470.4M $496.7M $558.6M
 
Common Stock $196K $197K $200K $202K $206K
Other Common Equity Adj $2.7M $593K -$3.7M -$4M -$11.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $278.6M $350.8M $421.1M $468.8M $465.1M
 
Total Liabilities and Equity $680.6M $895.6M $891.5M $965.5M $1B
Cash and Short Terms $184.1M $268M $204.7M $252.8M $324.7M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$37.7M $72.6M $79.5M $54.4M $8.7M
Depreciation & Amoritzation $26.7M $19.6M $10.6M $18.5M $18.9M
Stock-Based Compensation $10.2M $12.8M $16.7M $10.8M $12.7M
Change in Accounts Receivable $22.6M -$36.8M $4.5M $6.9M -$4.5M
Change in Inventories -- -- -- -- --
Cash From Operations $23.4M $271.4M $119.3M -$26.8M $150.4M
 
Capital Expenditures $7.3M $6.2M $11.1M $13.4M $26.3M
Cash Acquisitions -- -$33.5M -- -$49.9M --
Cash From Investing $32.6M -$21.3M -$279.6M $133.6M -$14.6M
 
Dividends Paid (Ex Special Dividend) -$12.1M -$12.4M -$12.5M -$12.5M -$12.9M
Special Dividend Paid
Long-Term Debt Issued $100M -- -- -- --
Long-Term Debt Repaid -$100M -- -- -- --
Repurchase of Common Stock -- -- -- -$904K --
Other Financing Activities -$4.3M -$3.1M -$3.2M -$40.1M -$3.8M
Cash From Financing -$16.4M -$15.5M -$15.7M -$53.5M -$16.7M
 
Beginning Cash (CF) $271.7M $316.5M $545.3M $355.5M $412.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $39.6M $234.6M -$176M $53.3M $119.1M
Ending Cash (CF) $316.5M $545.3M $355.5M $412.6M $515.8M
 
Levered Free Cash Flow $16M $265.2M $108.2M -$40.2M $124.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $14.8M $18.5M $15.6M $14M $13.3M
Depreciation & Amoritzation $6.1M $2.6M $3.9M $4.8M $4.8M
Stock-Based Compensation $3M $3.7M $1.9M $2.6M $2.5M
Change in Accounts Receivable -$41.2M -$53.1M -$24.3M -$41.1M -$45.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$142.6M -$262.2M -$337M -$203.4M -$232.2M
 
Capital Expenditures $945K $1.8M $3.8M $6.2M $2.7M
Cash Acquisitions -- -- -$29.9M -- --
Cash From Investing $17.9M -$6.1M $228.1M $54.7M -$73.1M
 
Dividends Paid (Ex Special Dividend) -$3.1M -$3.1M -$3.1M -$3.2M -$3.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.1M -$3.2M -$40.1M -$2.9M -$3.2M
Cash From Financing -$6.2M -$6.3M -$43.2M -$6.1M -$6.4M
 
Beginning Cash (CF) $316.5M $545.3M $355.5M $412.6M $515.8M
Foreign Exchange Rate Adjustment -$1.5M -$2.7M $1.4M -$5M $8.1M
Additions / Reductions -$130.9M -$274.6M -$152.2M -$154.8M -$311.8M
Ending Cash (CF) $184.1M $268M $204.7M $252.8M $212.1M
 
Levered Free Cash Flow -$143.5M -$264M -$340.8M -$209.6M -$235M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$31.5M $76.2M $76.6M $52.9M $8M
Depreciation & Amoritzation $30.4M $16.1M $11.9M $19.4M $18.9M
Stock-Based Compensation $10.6M $13.5M $14.8M $11.6M $12.6M
Change in Accounts Receivable $6.1M -$48.8M $33.3M -$9.9M -$9M
Change in Inventories -- -- -- -- --
Cash From Operations $46.4M $151.8M $44.5M $106.8M $121.6M
 
Capital Expenditures $6.5M $7.1M $13.1M $15.8M $22.9M
Cash Acquisitions -- -$33.5M -$29.9M -$20M --
Cash From Investing -$7M -$45.2M -$45.5M -$39.8M -$142.5M
 
Dividends Paid (Ex Special Dividend) -$12.1M -$12.4M -$12.5M -$12.6M -$12.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.1M -$3.3M -$40.1M -$2.9M -$4.2M
Cash From Financing -$115.2M -$15.7M -$52.5M -$16.4M -$17.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$75.9M $90.9M -$53.6M $50.6M -$37.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $39.9M $144.7M $31.3M $91M $98.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $14.8M $18.5M $15.6M $14M $13.3M
Depreciation & Amoritzation $6.1M $2.6M $3.9M $4.8M $4.8M
Stock-Based Compensation $3M $3.7M $1.9M $2.6M $2.5M
Change in Accounts Receivable -$41.2M -$53.1M -$24.3M -$41.1M -$45.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$142.6M -$262.2M -$337M -$203.4M -$232.2M
 
Capital Expenditures $945K $1.8M $3.8M $6.2M $2.7M
Cash Acquisitions -- -- -$29.9M -- --
Cash From Investing $17.9M -$6.1M $228.1M $54.7M -$73.1M
 
Dividends Paid (Ex Special Dividend) -$3.1M -$3.1M -$3.1M -$3.2M -$3.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.1M -$3.2M -$40.1M -$2.9M -$3.2M
Cash From Financing -$6.2M -$6.3M -$43.2M -$6.1M -$6.4M
 
Beginning Cash (CF) $316.5M $545.3M $355.5M $412.6M $515.8M
Foreign Exchange Rate Adjustment -$1.5M -$2.7M $1.4M -$5M $8.1M
Additions / Reductions -$130.9M -$274.6M -$152.2M -$154.8M -$311.8M
Ending Cash (CF) $184.1M $268M $204.7M $252.8M $212.1M
 
Levered Free Cash Flow -$143.5M -$264M -$340.8M -$209.6M -$235M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Is Planet Labs Stock Up Today?
Why Is Planet Labs Stock Up Today?

Planet Labs (NYSE: PL) opened Friday trading with an unmistakable…

Is Coherent Stock Breaking Out?
Is Coherent Stock Breaking Out?

Coherent (NYSE: COHR) has spent the better part of two years…

What Is The Long-term Outlook for AMC Stock?
What Is The Long-term Outlook for AMC Stock?

Meme stock extraordinaire AMC Entertainment Holdings, Inc. (NYSE:AMC) has long…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 53x

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
95
AVAV alert for Jun 27

AeroVironment [AVAV] is up 2.13% over the past day.

Buy
70
AEVA alert for Jun 27

Aeva Technologies [AEVA] is up 8.52% over the past day.

Buy
88
TSSI alert for Jun 27

TSS [TSSI] is down 2.73% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock